Skip to content
StockMarketAgent
Direct answer
BX trades against a final fair-value range of $81.01-$178.71, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $81.0, high $179, with mid-point at $126.
Stock analysis

BX Blackstone Inc. fair value $126–$179

BX
By StockMarketAgent.AI team· supervised by
Проанализировано: 2026-05-09Следующее обновление: 2026-08-09Methodology v2.4Archetype: FinancialNYSE · Financials
View archive
Цена
$123.77
▲ +2.11 (+1.70%)
Справедливая стоимость
$126
$126–$179
Рекомендация
Держать
confidence 78/100
Потенциал роста
+1.7%
upside to fair value
Запас прочности
$107.00
buy below · 15%
Капитализация
$151.3B
P/E fwd 16.4
Английский по умолчаниюRU
Показываем английский источник, пока идёт перевод
Этот отчёт ещё не переведён. Обновите страницу через несколько минут, когда очередь переводов его обработает.

§1 Краткое резюме

  • Composite fair value $126 with high case $179.
  • Implied upside of 1.7% to fair value.
  • Moat 9/10 · confidence 78/100 · Financial.
  • Trades close to fair value, so the margin of safety is limited either way.
Fair value
$126
Margin of safety
+1.7%
Confidence
78/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$123.77Price
FV $125.88
High $178.71

BX trades against a final fair-value range of $81.01-$178.71, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Brand intangible asset drawing massive
    Brand intangible asset drawing massive LP capital.
  • High switching costs for locked-up
    High switching costs for locked-up institutional mandates.
  • Bull thesis
    Valuation is demanding at current levels.

§2 Медвежий сценарий

A prolonged stagflationary environment freezes realization activity, severely depressing performance fees. Simultaneously, structural shifts in commercial real estate permanently impair core fund NAVs, halting fresh inflows and forcing fee reductions on existing AUM.

Как может разрушиться эта теза

Commercial Real Estate Meltdown

15%· Low

Systemic devaluation of CRE assets leading to massive writedowns in core funds and halting fee-bearing capital inflows.

FV impact
-30%
Trigger
12-24 months

Prolonged High Rate Regime

25%· Medium

Interest rates remain elevated, suffocating leveraged buyout economics and freezing M&A exit pipelines indefinitely.

FV impact
-20%
Trigger
1-3 years

Retail Channel Retreat

10%· Low

Retail investors abruptly withdraw from private markets due to liquidity mismatch fears, capping AUM growth.

FV impact
-15%
Trigger
6-12 months
Сигналы раннего предупреждения для мониторинга
МетрикаТекущееТриггерный порог
Consecutive quarters of declining fee-related earnings.MonitorDeterioration versus the report thesis
Widening discount to NAV in retail-facing perpetual vehicles.MonitorDeterioration versus the report thesis
Sharp decline in dry powder deployment rates.MonitorDeterioration versus the report thesis
Key talent departures in critical private credit strategies.MonitorDeterioration versus the report thesis
Regulatory caps on leverage or retail fund accessibility.MonitorDeterioration versus the report thesis

§3 Финансовая история

Отчёт о прибылях — последние шесть периодов
СтатьяT−0T−1T−2T−3T−4CAGR
Период2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Выручка$16.65B$7.13B$7.01B$10.93B$12.41B-7.1%
Валовая прибыль——————
Операционная прибыль——————
Чистая прибыль$5.86B$1.75B$1.39B$2.78B$3.02B-15.3%
EPS (разводнённая)$8.13$2.36$1.84$3.62$3.87-16.9%
EBITDA——————
R&D——————
SG&A$928.2M$1.12B$1.24B$1.38B$1.57B+14.1%

Баллы качества

OCF / Чистая прибыль
1.54×
>1 указывает на высокое качество прибыли
Фильтр качества учёта
Fail
Фильтр с учётом сектора
ROIC
—
Доходность инвестированного капитала
Раздел 3

Numbers analysis

Распределение капитала

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Индивидуальные подписчики — с §4ещё 11 разделов

Прочитайте полный анализ — ещё 11 разделов.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Полный отчёт по каждому покрываемому тикеру
Архив рекомендаций за 24 месяца
Брифинги списка наблюдения и алерты по изменению рекомендаций
Экспорт в PDF и DOCX на любом языке
Начать пробный период
Отмена в любое время.
FAQ

BX — frequently asked questions

  1. Based on our latest analysis, BX trades close to fair value. The current price is $124 versus a composite fair-value midpoint of $126 (range $81.0–$179), which implies roughly 1.7% upside to the midpoint.

Related coverage

Names readers of BX also follow

Same archetype: financial
Same sector: Financials